Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.99% first-year return on $128k initial cash invested.
-15.99%
Cash On Cash
2.33%
Cap Rate
0.39
DSCR
$3,200
Rent
-$1,711
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,200 income − $4,911 expenses = $1,711 out of pocket
Investment Breakdown
|
Purchase Price
$526k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,258
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,200
Total Expenses
$4,911
Mortgage P&I
81%
$2,604
Property Taxes
16%
$514
Home Insurance
6%
$186
HOA
2%
$71
Property Management
15%
$480
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$800